• LNHVS

« back

next »

  • Day 16Game 105
    Golden Knights5
    Senators2
    Boxscore
  • Day 18Game 119
    Penguins4
    Golden Knights5
    Boxscore
  • Day 20Game 130
    Flyers0
    Golden Knights0
    Preview
  • Day 21Game 141
    Blackhawks0
    Golden Knights0
    Preview
  • Day 24Game 155
    Golden Knights
    Avalanche
    Preview
  • Day 16Game 105
    Wolves5
    Senators2
    Boxscore
  • Day 18Game 119
    Penguins5
    Wolves6
    Boxscore
  • Day 20Game 130
    Phantoms0
    Wolves0
    Preview
  • Day 21Game 141
    IceHogs0
    Wolves0
    Preview
  • Day 24Game 155
    Wolves
    Eagles
    Preview

Finances


Pro Team Payroll

Finances - Pro Team Payroll
* = No Trade Clause
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Patrick Kane
C
 
RW
 
 
0 $8,500,000 $8,500,000 $8,500,000 $8,500,000 RFA - - - - -
Jonathan Quick
 
 
 
 
G
0 $6,700,000 RFA - - - - - - - -
Rick Nash
 
LW
RW
 
 
0 $6,300,000 $6,300,000 RFA - - - - - - -
Jakob Silfverberg
 
LW
RW
 
 
0 $5,950,000 $5,950,000 $5,950,000 $5,950,000 $5,950,000 RFA - - - -
Tobias Enstrom
 
 
 
D
 
0 $5,800,000 $5,800,000 RFA - - - - - - -
Derek Stepan
C
LW
RW
 
 
0 $5,250,000 $5,250,000 RFA - - - - - - -
Bryan Little
C
 
RW
 
 
0 $5,000,000 $5,000,000 $5,000,000 RFA - - - - - -
Kris Versteeg
 
LW
RW
 
 
0 $5,000,000 RFA - - - - - - - -
Charlie Coyle
C
 
RW
 
 
0 $4,800,000 $4,800,000 $4,800,000 RFA - - - - - -
Philip Larsen
 
 
 
D
 
0 $4,700,000 * RFA - - - - - - - -
David Perron
 
LW
RW
 
 
0 $4,300,000 $4,300,000 $4,300,000 RFA - - - - - -
Brian Elliott
 
 
 
 
G
0 $4,200,000 $4,200,000 RFA - - - - - - -
Nathan Beaulieu
 
 
 
D
 
0 $3,100,000 RFA - - - - - - - -
Scott Mayfield
 
 
 
D
 
0 $2,200,000 RFA - - - - - - - -
Anton Rodin
C
 
RW
 
 
0 $1,900,000 RFA - - - - - - - -
Johan Larsson
C
LW
RW
 
 
0 $1,900,000 RFA - - - - - - - -
Nikita Nesterov
 
 
 
D
 
0 $1,800,000 RFA - - - - - - - -
Philip-Michael Devos
C
 
 
 
 
0 $1,400,000 $1,400,000 $1,400,000 $1,400,000 RFA - - - - -
Nick Crawford
 
 
 
D
 
0 $1,100,000 $1,100,000 $1,100,000 RFA - - - - - -
Mathieu Perreault
C
 
 
 
 
0 $1,000,000 $1,000,000 $1,000,000 $1,000,000 RFA - - - - -
Adam Clendening
 
 
 
D
 
0 $975,000 RFA - - - - - - - -
Jesperi Kotkaniemi
C
LW
 
 
 
0 $925,000 $925,000 RFA - - - - - - -
Alex Lafallo
C
LW
 
 
 
0 $925,000 RFA - - - - - - - -
PRO TOTALS $83,725,000 $54,525,000 $32,050,000 $16,850,000 $5,950,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Gabriel Dumont
C
 
 
 
 
0 $1,900,000 $1,900,000 RFA - - - - - - -
Jordan Nolan
C
LW
RW
 
 
0 $1,800,000 $1,800,000 $1,800,000 $1,800,000 RFA - - - - -
Steve Kampfer
 
 
 
D
 
0 $1,500,000 $1,500,000 $1,500,000 RFA - - - - - -
Barret Jackman
 
 
 
D
 
0 $1,500,000 $1,500,000 RFA - - - - - - -
Marcel Mueller
 
LW
RW
 
 
0 $1,430,000 RFA - - - - - - - -
Brad Malone
C
LW
 
 
 
0 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Mike Sauer
 
 
 
D
 
0 $1,400,000 $1,400,000 $1,400,000 RFA - - - - - -
Kyle Clifford
 
LW
 
 
 
0 $1,250,000 $1,250,000 RFA - - - - - - -
Jani Lajunen
C
 
 
 
 
0 $1,200,000 $1,200,000 $1,200,000 $1,200,000 RFA - - - - -
Viktor Stalberg
 
LW
RW
 
 
0 $1,200,000 $1,200,000 $1,200,000 RFA - - - - - -
Linus Omark
 
LW
RW
 
 
0 $1,200,000 $1,200,000 RFA - - - - - - -
Rick DiPietro
 
 
 
 
G
0 $1,200,000 RFA - - - - - - - -
Blair Jones
C
LW
RW
 
 
0 $1,100,000 $1,100,000 $1,100,000 $1,100,000 RFA - - - - -
Troy Bodie
 
LW
RW
 
 
0 $925,000 $925,000 RFA - - - - - - -
Troy Terry
C
 
RW
 
 
0 $925,000 $925,000 RFA - - - - - - -
Anton Khudobin
 
 
 
 
G
0 $900,000 $900,000 RFA - - - - - - -
Matt Watkins
 
LW
RW
 
 
0 $900,000 $900,000 RFA - - - - - - -
Shane O'Brien
 
 
 
D
 
0 $900,000 RFA - - - - - - - -
Alexandre R. Picard
 
 
 
D
 
0 $800,000 $800,000 RFA - - - - - - -
Nick Schultz
 
 
 
D
 
0 $800,000 RFA - - - - - - - -
Boyd Gordon
C
 
RW
 
 
0 $700,000 RFA - - - - - - - -
Lennart Petrell
C
LW
RW
 
 
0 $700,000 RFA - - - - - - - -
David Dziurzynski
C
LW
RW
 
 
0 $650,000 $650,000 RFA - - - - - - -
Brad Thiessen
 
 
 
 
G
0 $650,000 RFA - - - - - - - -
Derek Smith
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Matt Smaby
 
 
 
D
 
0 $650,000 RFA - - - - - - - -
Ryan Carter
C
LW
RW
 
 
0 $650,000 RFA - - - - - - - -
FARM TOTALS $28,880,000 $20,550,000 $9,600,000 $4,100,000 $0 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2019-20 2020-21 2021-22 2022-23 2023-24 2024-25 2025-26 2026-27 2027-28 2029/29
Barry Trotz 57 $4,000,000 - - - - - - - - -
COACHING TOTALS $4,000,000 $0 $0 $0 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 5 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6400 31,348  6,270  98% $100  $3,134,800
Level 2: 5500 25,797  5,159  94% $60  $1,547,820
Level 3: 2200 10,811  2,162  98% $35  $378,385
Level 4: 4300 20,552  4,110  96% $25  $513,800
Level 5: 1600 8,000  1,600  100% $200  $1,600,000
Total Attendance: 96,508  19,302 97% - $9,327,245

Balance Sheet

Income
Home Games Left 36
Average Attendance - % 19,302 (97%)
Average Income per Game $1,865,449
Year to Date Revenue $ 9,327,245
Estimated Revenue $67,156,164
End Year Estimated Revenue $76,483,409
  Expense
Days Remaining 1
Pro Expenses Per Days $450,134
Pro Year To Date Expenses $450,134
Farm Expenses Per Days $15,527
Farm Year To Date Expenses $15,527
Pro Payroll $83,725,000
Estimated Season Expenses $84,190,661

Bank Account
Current Funds $62,242,395
Projected Revenue + $76,483,409
Projected Expenses - $84,190,661
Projected Bank Account $54,535,143
 
Salary Cap
Salary Cap $86,500,000
Total Payroll $83,725,000
Remaining Cap Space $2,775,000